Concepto
1
Movimiento
duedor
Movimiento
Acreedor
Saldo
Deudor
Saldo
Acreedor
Bancos
1,522,600.00
648,660.00
873,940.00
Clientes
1,352,000.00
206,380.00
1,145,620.00
Almacen
1,628,253.00
413,700.00
1,214,553.00
320,100.00
13,933.00
306,167.00
Terreno
2,200,000.00
2,200,000.00
Edificio
1,100,000.00
1,100,000.00
110,000.00
110,000.00
Equipo de reparto
280,000.00
280,000.00
60,000.00
60,000.00
10
15,000.00
15,000.00
11
50,000.00
50,000.00
12
35,000.00
35,000.00
1,181,800.00
1,074,400.00
534,800.00
534,800.00
276,200.00
247,734.00
13
Proveedores
14
Acreedores diversos
15
16
10,000.00
10,000.00
17
Capital Social
3,757,500.00
3,757,500.00
18
Utilidades Acumuladas
800,000.00
800,000.00
19
254,000.00
254,000.00
20
15,000.00
15,000.00
21
Iva Acreditable
22
23
Ventas
24
Costo de Ventas
25
Iva trasladado
26
27
Gastos de Administracion
28
Gastos de venta
29
Otros Ingresos
107,400.00
28,466.00
35,677.00
1,360.00
580,000.00
34,317.00
$
580,000.00
5,500.00
1,319,000.00
1,313,500.00
395,700.00
1,650.00
64,706.00
64,706.00
80,000.00
53,000.00
8,884,640.00
394,050.00
603,200.00
603,200.00
59,000.00
59,000.00
191,552.00
191,552.00
80,000.00
30
Otros Gastos
50,000.00
50,000.00
31
Equipo de computo
110,000.00
110,000.00
32
Gasto Financiero
32,241.00
32,241.00
33
Deudores diversos
120,000.00
120,000.00
34
Producto Financiero
35
Sumas Totales
36
37
38
39
40
41
42
$
$
10,311,689.00
53,000.00
$ 10,311,689.00
8,884,640.00
Grupo: 452-M
Concepto
Activo
Circulante
1
2
Disponible
Bancos
480,000.00
590,500.00
700,000.00
562,500.00
70,000.00
105,000.00
4
5
Realizable
Clientes
450,000.00
140,500.00
1,070,500.00
1,437,500.00
2,508,000.00
520,000.00
1,988,000.00
2,508,000.00
No Circulante
9
10
11
Maquinaria y Equipo
12
13
14
15
16
17
18
1,000,000.00
300,000.00
750,000.00
187,500.00
100,000.00
30,000.00
150,000.00
45,000.00
19
Total Activo
20
21
22
Pasivo
23
Circulante
24
Proveedores
300,000.00
25
Acreedores div
100,000.00
26
120,000.00
27
Total Pasivo
28
29
Capital Contable
30
31
Capital Contribuido
32
Capital Social
33
Capital Ganado
34
341,600.00
35
146,400.00
1,500,000.00
488,000.00
36
37
38
39
40
41
42
Grupo: 452-M
Concepto
1
Activo
Circulante
Disponible
Bancos
1,417,667.00
944,538.00
600,000.00
375,000.00
60,000.00
60,000.00
5
6
Realizable
Clientes
681,000.00
263,538.00
2,362,205.00
1,095,000.00
3,457,205.00
445,882.00
3,011,323.00
3,457,205.00
9
10
No Circulante
11
12
Maquinaria y Equipo
13
14
15
16
17
18
19
1,000,000.00
400,000.00
750,000.00
375,000.00
100,000.00
40,000.00
150,000.00
90,000.00
20
21
Total Activo
22
23
Pasivo
24
Circulante
25
Proveedores
119,800.00
26
Acreedores Div
53,196.00
27
102,332.00
28
170,554.00
29
30
Total Pasivo
31
32
33
Capital Contable
Capital Contribuido
34
Capital Social
35
Capital Ganado
36
488,000.00
37
Utilidad de Ejer
1,023,323.00
1,500,000.00
1,511,323.00
38
39
40
41
42
Concepto
1
2
Ventas
Costos de venta
Utilidad Bruta
Gastos de Operacin
Gastos de Admon.
59,000.00
Gastos de Venta
191,552.00
6
7
Utilidad de Operacin
Otros ingresos
80,000.00
Otros gastos
50,000.00
10
11
Gastos Financieros
32,241.00
12
Productos Financieros
53,000.00
13
14
ISR 28%
201,504
15
PTU 10%
71,966
16
17
18
19
20
21
22
Elaborado por
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
Autorizador por
C.P. Luis Enrique
1,318,500.00
394,050.00
924,450.00
250,552.00
673,898.00
30,000.00
703,898.00
20,759.00
724,657.00
273,470
451,187.00
Cuenta de mayor
Num.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
Nombre
Balanza de comprobacion
Debe
Haber
ACTIVO
CIRCULANTE
DISPONIBLE
Caja
Bancos
$0.00
$873,940.00
REALIZABLE
Clientes
Estimacion de cuentas incobrables
Deudores diversos
Documentos por cobrar
Iva acreditable
Iva acreditable pendiente
Almacen
NO CIRCULANTE
$1,145,620.00
$15,000.00
$120,000.00
$603,200.00
$34,317.00
$306,167.00
$1,214,553.00
Terrenos
Edificios
Depreciacion Acumulada de Edificio
Mobiliario y equipo de oficina
Depreciacion Acumulada de mob. Y oficina
Equipo de computo
Depreciacion Acumulada de equipo de computo
Equipo de reparto
Depreciacion Acumulada de equipo de reparto
$2,200,000.00
$1,100,000.00
$50,000.00
$110,000.00
$15,000.00
$110,000.00
$35,000.00
$280,000.00
$0.00
INTANGIBLES
Gastos de instalacion
Propaganda y publicidad
Papeleria y utiles
Rentas pagadas por anticipado
Seguros pagados por anticipado
Intereses pagados por anticipado
$0.00
$0.00
$0.00
$60,000.00
$0.00
$0.00
OTROS
Depositos en garantia
Documentos por cobrar a largo plazo
$0.00
$0.00
TOTAL ACTIVO
PASIVO
CIRCULANTE
Proveedores
Acreedores diversos
Sueldos por pagar
Documentos por pagar
Impuestos por pagar
Iva trasladado
Iva trasladado pendiente
$1,074,400.00
$534,800.00
$0.00
$580,000.00
$10,000.00
$64,706.00
$247,734.00
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
$0.00
$0.00
$0.00
$0.00
TOTAL PASIVO
CAPITAL CONTABLE
CAPITAL CONTRIBUIDO
Capital social
$3,757,500.00
CAPITAL GANADO
Reserva legal
Utilidades acumuladas
TOTAL CAPITAL
PERDIDAS Y GANANCIAS
Ventas
Devoluciones sobre ventas
Rebajas sobre ventas
Costo de venta
Gastos de administracion
Gastos de venta
Otros Gastos
Gastos financieros
Otros ingresos
Productos financieros
ISR por pagar
PTU por pagar
PERDIDAS Y GANANCIAS
SUMAS IGUALES
$0.00
$1,054,000.00
$1,313,500.00
$0.00
$0.00
$394,050.00
$59,000.00
$191,552.00
$50,000.00
$32,241.00
$80,000.00
$53,000.00
$8,884,640.00
$8,884,640.00
Haber
$0.00
$11,600.00
Haber
$0.00
$885,540.00
$5,800.00
$1,139,820.00
$15,000.00
$120,000.00
$603,200.00
$34,317.00
$306,167.00
$1,214,553.00
$2,200,000.00
$1,100,000.00
$50,000.00
$110,000.00
$15,000.00
$110,000.00
$35,000.00
$280,000.00
$0.00
$0.00
$0.00
$0.00
$60,000.00
$0.00
$0.00
$0.00
$0.00
$1,600.00
$800.00
$1,074,400.00
$534,800.00
$0.00
$580,000.00
$10,000.00
$66,306.00
$246,934.00
Haber
$0.00
$0.00
$0.00
$0.00
$3,757,500.00
$0.00
$1,054,000.00
$5,000.00
$1,318,500.00
$0.00
$0.00
$394,050.00
$59,000.00
$191,552.00
$50,000.00
$32,241.00
$80,000.00
$53,000.00
$12,400.00
$12,400.00
$8,890,440.00
$8,890,440.00
RE DEL 2010
Debe
Movimientos
Reclasificaciones
Balanza previa
Haber
$0.00
$885,540.00
Debe
Haber
Debe
Haber
$ 550,000.00 $
$1,139,820.00
45,400.00
15,000.00
15,000.00
$15,000.00
$120,000.00
$603,200.00
$34,317.00
$306,167.00
$1,214,553.00
$
5,600.00
$ 24,000.00
$ 150,000.00 $
20,000.00
$2,200,000.00
$1,100,000.00
$50,000.00
$110,000.00
75,000.00
35,000.00
$15,000.00
$110,000.00
$35,000.00
$280,000.00
$0.00
$0.00
$0.00
$0.00
$60,000.00
$0.00
$0.00
$0.00
$1,074,400.00
$534,800.00
$0.00
$580,000.00
$10,000.00
$66,306.00
$246,934.00
$ 174,000.00
$ 300,000.00
$
40,600.00
6,400.00
$0.00
$0.00
$0.00
$0.00
$ 325,000.00
$3,757,500.00
$0.00
$1,054,000.00
$1,318,500.00
$0.00
$0.00
$394,050.00
$59,000.00
$191,552.00
$50,000.00
$32,241.00
$80,000.00
$53,000.00
$8,890,440.00
$8,890,440.00
20,000.00
Total
Debe
Haber